[SCOMI] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[SCOMI] SCOMI GROUP BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -1.65%
YoY- 179.03%
Quarter Report
Latest QR
Upcoming QR
SCOMI's Result
SCOMI's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,457,300 1,910,159 2,149,970 1,996,132 1,687,155 1,165,197 746,253 11.79%
PBT -182,799 59,044 127,123 287,946 128,776 192,930 83,827 -
Tax -17,589 -28,182 -5,434 -4,758 -23,874 -18,239 -15,715 1.89%
NP -200,388 30,862 121,689 283,188 104,902 174,691 68,112 -
-
NP to SH -176,450 13,934 104,251 252,889 90,630 153,660 68,112 -
-
Tax Rate - 47.73% 4.27% 1.65% 18.54% 9.45% 18.75% -
Total Cost 1,657,688 1,879,297 2,028,281 1,712,944 1,582,253 990,506 678,141 16.05%
-
Net Worth 974,652 1,061,921 920,648 784,025 593,462 555,471 158,521 35.33%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - 5,032 20,094 15,031 154,091 - -
Div Payout % - - 4.83% 7.95% 16.59% 100.28% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 974,652 1,061,921 920,648 784,025 593,462 555,471 158,521 35.33%
NOSH 1,392,361 1,179,913 1,011,702 1,005,161 1,005,868 991,913 921,634 7.11%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -13.75% 1.62% 5.66% 14.19% 6.22% 14.99% 9.13% -
ROE -18.10% 1.31% 11.32% 32.26% 15.27% 27.66% 42.97% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 104.66 161.89 212.51 198.59 167.73 117.47 80.97 4.36%
EPS -12.67 1.18 10.30 25.16 9.01 15.49 7.39 -
DPS 0.00 0.00 0.50 2.00 1.50 15.60 0.00 -
NAPS 0.70 0.90 0.91 0.78 0.59 0.56 0.172 26.34%
Adjusted Per Share Value based on latest NOSH - 1,005,161
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 133.22 174.62 196.54 182.48 154.23 106.52 68.22 11.79%
EPS -16.13 1.27 9.53 23.12 8.28 14.05 6.23 -
DPS 0.00 0.00 0.46 1.84 1.37 14.09 0.00 -
NAPS 0.891 0.9708 0.8416 0.7167 0.5425 0.5078 0.1449 35.33%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.32 0.38 0.32 0.99 1.17 1.22 1.60 -
P/RPS 0.31 0.23 0.15 0.50 0.70 1.04 1.98 -26.57%
P/EPS -2.53 32.18 3.11 3.93 12.99 7.88 21.65 -
EY -39.60 3.11 32.20 25.41 7.70 12.70 4.62 -
DY 0.00 0.00 1.56 2.02 1.28 12.79 0.00 -
P/NAPS 0.46 0.42 0.35 1.27 1.98 2.18 9.30 -39.39%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 25/05/10 14/05/09 22/05/08 11/05/07 25/05/06 25/05/05 -
Price 0.28 0.38 0.73 0.96 1.44 1.16 1.40 -
P/RPS 0.27 0.23 0.34 0.48 0.86 0.99 1.73 -26.61%
P/EPS -2.21 32.18 7.08 3.82 15.98 7.49 18.94 -
EY -45.26 3.11 14.12 26.21 6.26 13.35 5.28 -
DY 0.00 0.00 0.68 2.08 1.04 13.45 0.00 -
P/NAPS 0.40 0.42 0.80 1.23 2.44 2.07 8.14 -39.46%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment